Valuation Lindt London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:46:42 22/05/2026 BST			5-day change	1st Jan Change
95,783.33 ^CHF	+0.36%		-3.07%	-17.92%

07-09	Barry Callebaut volumes recover, analysts question cocoa price assumptions	RE
07-09	Barry Callebaut's Q3 volumes rise for first time in two years	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,923	21,980	23,697	23,214	26,775	21,778	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-18.66%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	22,638	22,554	22,475
Change	-	-25.37%	9.26%	-3.15%	16.8%	-18.78%	-0.37%	-0.35%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	29.7x	27.4x	25.4x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.32x	4.16x	4x
PEG	-	2.2x	1.8x	25.55x	4.5x	12.77x	3.23x	3.26x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.59x	3.41x	3.21x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.73x	3.53x	3.32x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	17.3x	16x	14.9x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	22.6x	20.8x	19.2x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	29.4x	29.3x	28.4x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.4%	3.42%	3.53%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,855	1,998	2,120
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	1.94%	2.09%	2.22%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,210	3,482	3,754
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	57.8%	57.4%	56.5%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,066	6,384	6,777
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,310	1,406	1,506
EBIT ¹	644.9	744.6	813.1	884.2	971	1,003	1,084	1,168
Net income ¹	490.5	569.7	671.4	672.3	727.2	740.8	797.1	854.9
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	859.2	775.7	696.5
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	95,400.00	95,400.00	95,400.00
Nbr of stocks (in thousands)	241	232	233	231	230	230.3	-	-
Announcement Date	08/03/22	07/03/23	05/03/24	04/03/25	10/03/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BARRY CALLEBAUT AG	31.54x	0.7x	10.71x	2.48%	8.02B
CLOETTA AB	18x	1.7x	10.7x	3%	1.47B
MORINAGA&CO., LTD.	13.99x	0.91x	6.63x	2.52%	1.41B
GUAN CHONG	9.41x	-	-	3.35%	753M
DELFI LIMITED	12.98x	0.73x	6.35x	4.26%	422M
Average	17.18x	1.01x	8.60x	3.12%	2.42B
Weighted average by Cap.	25.81x	0.86x	10.04x	2.66%